OMEGA 2.3.0 session Final started at 2024-03-04 19:38:08


Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final Pass 1: Manufacturer=JLR
Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2023  Iteration=0 JLR

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.010070 / 0.139788 (DELTA:0.129717)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.853106 / 0.794016 (DELTA:0.059090)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.106764 / 0.033291 (DELTA:0.073473)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.005869 (DELTA:0.005869)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.030060 / 0.026193 (DELTA:0.003867)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.000844 (DELTA:0.000844)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $89796 / $85520 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60675 / $61464 R:0.987165
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $75739 / $74878 R:1.011501
cross subsidized price / cost ALT sedan_wagon.BEV                     $89145 / $84900 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $63735 / $64811 R:0.983397
cross subsidized price / cost ALT sedan_wagon.PHEV                    $81428 / $77551 R:1.049999

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $86871 / $85520 R:1.015798
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60675 / $61464 R:0.987165
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72814 / $74878 R:0.972438
modified cross subsidized price / cost ALT sedan_wagon.BEV            $86220 / $84900 R:1.015548
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63735 / $64811 R:0.983397
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78503 / $77551 R:1.012282

cross subsidized price / cost ALT BEV                                 $89770 / $85495 R:1.050000
cross subsidized price / cost ALT ICE                                 $60773 / $61571 R:0.987038
cross subsidized price / cost ALT PHEV                                $75880 / $74944 R:1.012486
cross subsidized price / cost ALT cuv_suv_van                         $65403 / $65403 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68721 / $68721 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65512 / $65512 R:1.000000

2023_0_0  SCORE:0.087427, CE:0.129717, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2023  Iteration=1 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.010041 / 0.067254 (DELTA:0.057214)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.956998 / 0.885129 (DELTA:0.071869)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.000056 / 0.014711 (DELTA:0.014655)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.002588 (DELTA:0.002588)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.032906 / 0.029946 (DELTA:0.002960)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.000372 (DELTA:0.000372)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $85520 / $85520 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $62019 / $62019 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $74878 / $74878 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $84900 / $84900 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $64811 / $64811 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77551 / $77551 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $82595 / $85520 R:0.965798
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $62019 / $62019 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71953 / $74878 R:0.960937
modified cross subsidized price / cost ALT sedan_wagon.BEV            $81975 / $84900 R:0.965548
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64811 / $64811 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74626 / $77551 R:0.962283

cross subsidized price / cost ALT BEV                                 $85497 / $85497 R:1.000000
cross subsidized price / cost ALT ICE                                 $62110 / $62110 R:1.000000
cross subsidized price / cost ALT PHEV                                $74944 / $74944 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $63849 / $63849 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $66535 / $66535 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63937 / $63937 R:1.000000

2023_1_1  SCORE:0.047913, CE:0.071869, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2023  Iteration=2 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2023 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.067254 / 0.067254 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.885129 / 0.885129 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.014711 / 0.014711 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002588 / 0.002588 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.029946 / 0.029946 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000372 / 0.000372 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $85520 / $85520 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61100 / $61100 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $74878 / $74878 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $84900 / $84900 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $64811 / $64811 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77551 / $77551 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $82595 / $85520 R:0.965798
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61100 / $61100 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71953 / $74878 R:0.960937
modified cross subsidized price / cost ALT sedan_wagon.BEV            $81975 / $84900 R:0.965548
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64811 / $64811 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74626 / $77551 R:0.962283

cross subsidized price / cost ALT BEV                                 $85497 / $85497 R:1.000000
cross subsidized price / cost ALT ICE                                 $61222 / $61222 R:1.000000
cross subsidized price / cost ALT PHEV                                $74944 / $74944 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $63008 / $63008 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $66535 / $66535 R:1.000000
cross subsidized price / cost ALT TOTAL                               $63124 / $63124 R:1.000000

2023_2_2  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2024  Iteration=0 JLR

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.082969 / 0.146767 (DELTA:0.063797)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.782972 / 0.771683 (DELTA:0.011289)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.105258 / 0.050020 (DELTA:0.055238)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000212 / 0.005912 (DELTA:0.005700)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.028193 / 0.024591 (DELTA:0.003602)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000395 / 0.001028 (DELTA:0.000633)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $88895 / $84662 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60304 / $61048 R:0.987814
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $73498 / $74442 R:0.987324
cross subsidized price / cost ALT sedan_wagon.BEV                     $88526 / $84311 R:1.049997
cross subsidized price / cost ALT sedan_wagon.ICE                     $63746 / $64921 R:0.981902
cross subsidized price / cost ALT sedan_wagon.PHEV                    $81202 / $77335 R:1.049997

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $85670 / $84662 R:1.011907
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60304 / $61048 R:0.987814
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70273 / $74442 R:0.944001
modified cross subsidized price / cost ALT sedan_wagon.BEV            $85301 / $84311 R:1.011745
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63746 / $64921 R:0.981902
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $77977 / $77335 R:1.008295

cross subsidized price / cost ALT BEV                                 $88881 / $84648 R:1.050000
cross subsidized price / cost ALT ICE                                 $60410 / $61167 R:0.987620
cross subsidized price / cost ALT PHEV                                $73653 / $74500 R:0.988634
cross subsidized price / cost ALT cuv_suv_van                         $65318 / $65318 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $68961 / $68961 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65433 / $65433 R:1.000000

2024_0_0  SCORE:0.043441, CE:0.063797, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2024  Iteration=1 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2024 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.111690 / 0.111690 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.819579 / 0.819579 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.037200 / 0.037200 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004395 / 0.004395 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.026371 / 0.026371 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000764 / 0.000764 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $84662 / $84662 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $61048 / $61048 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $74442 / $74442 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $84311 / $84311 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $64921 / $64921 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77335 / $77335 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $81437 / $84662 R:0.961907
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $61048 / $61048 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71217 / $74442 R:0.956678
modified cross subsidized price / cost ALT sedan_wagon.BEV            $81086 / $84311 R:0.961749
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64921 / $64921 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74110 / $77335 R:0.958299

cross subsidized price / cost ALT BEV                                 $84648 / $84648 R:1.000000
cross subsidized price / cost ALT ICE                                 $61168 / $61168 R:1.000000
cross subsidized price / cost ALT PHEV                                $74500 / $74500 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64286 / $64286 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $67925 / $67925 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64400 / $64400 R:1.000000

2024_1_1  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2025  Iteration=0 JLR

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.010514 / 0.151595 (DELTA:0.141081)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.740794 / 0.739842 (DELTA:0.000951)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.221088 / 0.078262 (DELTA:0.142827)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000024 / 0.005872 (DELTA:0.005848)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.027507 / 0.023160 (DELTA:0.004347)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000073 / 0.001269 (DELTA:0.001196)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $88218 / $84017 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60465 / $60996 R:0.991288
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71001 / $74115 R:0.957987
cross subsidized price / cost ALT sedan_wagon.BEV                     $87878 / $83714 R:1.049749
cross subsidized price / cost ALT sedan_wagon.ICE                     $63584 / $64845 R:0.980554
cross subsidized price / cost ALT sedan_wagon.PHEV                    $80763 / $77022 R:1.048573

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $84918 / $84017 R:1.010722
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60465 / $60996 R:0.991288
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $67701 / $74115 R:0.913462
modified cross subsidized price / cost ALT sedan_wagon.BEV            $84578 / $83714 R:1.010329
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63584 / $64845 R:0.980554
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $77463 / $77022 R:1.005728

cross subsidized price / cost ALT BEV                                 $88205 / $84006 R:1.049991
cross subsidized price / cost ALT ICE                                 $60559 / $61113 R:0.990943
cross subsidized price / cost ALT PHEV                                $71157 / $74161 R:0.959489
cross subsidized price / cost ALT cuv_suv_van                         $65654 / $65654 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69012 / $69012 R:1.000000
cross subsidized price / cost ALT TOTAL                               $65755 / $65755 R:1.000000

2025_0_0  SCORE:0.094953, CE:0.142827, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2025  Iteration=1 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2025 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.112973 / 0.112973 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.799806 / 0.799806 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.056920 / 0.056920 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004270 / 0.004270 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.025109 / 0.025109 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000923 / 0.000923 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $84017 / $84017 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60996 / $60996 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $74115 / $74115 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $83714 / $83714 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $64845 / $64845 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77022 / $77022 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $80717 / $84017 R:0.960722
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60996 / $60996 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70815 / $74115 R:0.955475
modified cross subsidized price / cost ALT sedan_wagon.BEV            $80414 / $83714 R:0.960580
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64845 / $64845 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $73722 / $77022 R:0.957155

cross subsidized price / cost ALT BEV                                 $84006 / $84006 R:1.000000
cross subsidized price / cost ALT ICE                                 $61113 / $61113 R:1.000000
cross subsidized price / cost ALT PHEV                                $74161 / $74161 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $64448 / $64448 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $67874 / $67874 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64552 / $64552 R:1.000000

2025_1_1  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2026  Iteration=0 JLR

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.010107 / 0.168446 (DELTA:0.158339)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.699820 / 0.700078 (DELTA:0.000258)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.263586 / 0.102401 (DELTA:0.161185)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003864 / 0.006063 (DELTA:0.002199)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.022196 / 0.020931 (DELTA:0.001266)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000427 / 0.002082 (DELTA:0.001656)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $86778 / $82660 R:1.049813
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60469 / $60945 R:0.992183
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70323 / $73839 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $86974 / $82839 R:1.049914
cross subsidized price / cost ALT sedan_wagon.ICE                     $63741 / $64951 R:0.981372
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77058 / $76935 R:1.001603

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $83478 / $82660 R:1.009891
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60469 / $60945 R:0.992183
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $67023 / $73839 R:0.907689
modified cross subsidized price / cost ALT sedan_wagon.BEV            $83674 / $82839 R:1.010078
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63741 / $64951 R:0.981372
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $73758 / $76935 R:0.958710

cross subsidized price / cost ALT BEV                                 $86784 / $82666 R:1.049817
cross subsidized price / cost ALT ICE                                 $60564 / $61062 R:0.991849
cross subsidized price / cost ALT PHEV                                $70457 / $73901 R:0.953402
cross subsidized price / cost ALT cuv_suv_van                         $66073 / $66073 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69539 / $69539 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66173 / $66173 R:1.000000

2026_0_0  SCORE:0.106594, CE:0.161185, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2026  Iteration=1 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2026 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.127838 / 0.127838 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.766928 / 0.766928 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.076158 / 0.076158 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004508 / 0.004508 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.023019 / 0.023019 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001549 / 0.001548 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $86793 / $82660 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60331 / $60945 R:0.989927
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $73095 / $73839 R:0.989927
cross subsidized price / cost ALT sedan_wagon.BEV                     $82839 / $82839 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $64951 / $64951 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $76935 / $76935 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $83493 / $82660 R:1.010078
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60331 / $60945 R:0.989927
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $69795 / $73839 R:0.945235
modified cross subsidized price / cost ALT sedan_wagon.BEV            $79539 / $82839 R:0.960164
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64951 / $64951 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $73635 / $76935 R:0.957107

cross subsidized price / cost ALT BEV                                 $86658 / $82666 R:1.048293
cross subsidized price / cost ALT ICE                                 $60466 / $61062 R:0.990239
cross subsidized price / cost ALT PHEV                                $73172 / $73901 R:0.990136
cross subsidized price / cost ALT cuv_suv_van                         $64817 / $64816 R:1.000014
cross subsidized price / cost ALT sedan_wagon                         $68363 / $68363 R:1.000000
cross subsidized price / cost ALT TOTAL                               $64920 / $64919 R:1.000014

2026_1_1  SCORE:0.000014, CE:0.000000, CSPE:0.000014

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2027  Iteration=0 JLR

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.199241 / 0.199002 (DELTA:0.000239)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.650856 / 0.649497 (DELTA:0.001359)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.123837 / 0.122940 (DELTA:0.000897)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002979 / 0.006623 (DELTA:0.003644)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016812 / 0.018422 (DELTA:0.001609)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.006276 / 0.003517 (DELTA:0.002758)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $84680 / $81034 R:1.044995
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60643 / $61154 R:0.991644
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70659 / $73861 R:0.956647
cross subsidized price / cost ALT sedan_wagon.BEV                     $85624 / $81546 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $64418 / $65184 R:0.988256
cross subsidized price / cost ALT sedan_wagon.PHEV                    $73390 / $77058 R:0.952400

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $81080 / $81034 R:1.000569
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60643 / $61154 R:0.991644
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $67059 / $73861 R:0.907907
modified cross subsidized price / cost ALT sedan_wagon.BEV            $82024 / $81546 R:1.005854
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64418 / $65184 R:0.988256
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $69790 / $77058 R:0.905682

cross subsidized price / cost ALT BEV                                 $84710 / $81050 R:1.045157
cross subsidized price / cost ALT ICE                                 $60748 / $61266 R:0.991544
cross subsidized price / cost ALT PHEV                                $70735 / $73950 R:0.956523
cross subsidized price / cost ALT cuv_suv_van                         $66835 / $66835 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $70440 / $70440 R:1.000000
cross subsidized price / cost ALT TOTAL                               $66938 / $66938 R:1.000000

2027_0_0  SCORE:0.000832, CE:0.003644, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2027  Iteration=1 JLR
%%% consumer sedan_wagon shares constrained %%%

2027 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.172280 / 0.172280 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.693600 / 0.693600 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.105558 / 0.105558 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005686 / 0.005686 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019856 / 0.019859 (DELTA:0.000003)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003020 / 0.003017 (DELTA:0.000003)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $83868 / $81034 R:1.034982
cross subsidized price / cost ALT cuv_suv_van.ICE                     $60998 / $61154 R:0.997436
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70344 / $73861 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $82562 / $81546 R:1.012454
cross subsidized price / cost ALT sedan_wagon.ICE                     $65184 / $65184 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75125 / $77058 R:0.974908

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $80268 / $81034 R:0.990556
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $60998 / $61154 R:0.997436
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $66744 / $73861 R:0.903641
modified cross subsidized price / cost ALT sedan_wagon.BEV            $78962 / $81546 R:0.968308
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65184 / $65184 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $71525 / $77058 R:0.928191

cross subsidized price / cost ALT BEV                                 $83826 / $81050 R:1.034258
cross subsidized price / cost ALT ICE                                 $61114 / $61267 R:0.997512
cross subsidized price / cost ALT PHEV                                $70477 / $73950 R:0.953033
cross subsidized price / cost ALT cuv_suv_van                         $66069 / $66061 R:1.000130
cross subsidized price / cost ALT sedan_wagon                         $69693 / $69695 R:0.999970
cross subsidized price / cost ALT TOTAL                               $66173 / $66164 R:1.000125

2027_1_1  SCORE:0.000130, CE:0.000003, CSPE:0.000125

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2028  Iteration=0 JLR

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.048980 / 0.215597 (DELTA:0.166617)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.645533 / 0.605149 (DELTA:0.040384)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.279906 / 0.151230 (DELTA:0.128676)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.003133 / 0.006778 (DELTA:0.003645)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016607 / 0.016841 (DELTA:0.000234)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.005841 / 0.004406 (DELTA:0.001435)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $84410 / $80391 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66704 / $67263 R:0.991687
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $69859 / $73352 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $84960 / $80914 R:1.049999
cross subsidized price / cost ALT sedan_wagon.ICE                     $64514 / $65194 R:0.989577
cross subsidized price / cost ALT sedan_wagon.PHEV                    $72527 / $76153 R:0.952383

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $80660 / $80391 R:1.003353
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66704 / $67263 R:0.991687
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $66109 / $73352 R:0.901258
modified cross subsidized price / cost ALT sedan_wagon.BEV            $81210 / $80914 R:1.003654
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64514 / $65194 R:0.989577
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $68777 / $76153 R:0.903140

cross subsidized price / cost ALT BEV                                 $84427 / $80407 R:1.050000
cross subsidized price / cost ALT ICE                                 $66645 / $67207 R:0.991632
cross subsidized price / cost ALT PHEV                                $69934 / $73431 R:0.952381
cross subsidized price / cost ALT cuv_suv_van                         $71122 / $71123 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $70719 / $70719 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71111 / $71111 R:1.000000

2028_0_0  SCORE:0.111892, CE:0.166617, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2028  Iteration=1 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.096345 / 0.182599 (DELTA:0.086254)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.662420 / 0.662420 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.213210 / 0.126956 (DELTA:0.086254)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002916 / 0.005689 (DELTA:0.002773)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.024921 / 0.019394 (DELTA:0.005527)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000188 / 0.002941 (DELTA:0.002753)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80391 / $80391 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67263 / $67263 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $73352 / $73352 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $78276 / $80914 R:0.967399
cross subsidized price / cost ALT sedan_wagon.ICE                     $67163 / $66966 R:1.002939
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79958 / $76153 R:1.049966

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $76641 / $80391 R:0.953353
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67263 / $67263 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $69602 / $73352 R:0.948877
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74526 / $80914 R:0.921054
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67163 / $66966 R:1.002939
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $76208 / $76153 R:1.000723

cross subsidized price / cost ALT BEV                                 $80327 / $80406 R:0.999009
cross subsidized price / cost ALT ICE                                 $67261 / $67255 R:1.000083
cross subsidized price / cost ALT PHEV                                $73502 / $73415 R:1.001174
cross subsidized price / cost ALT cuv_suv_van                         $70525 / $70525 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $70762 / $70762 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70531 / $70531 R:1.000000

2028_1_1  SCORE:0.057502, CE:0.086254, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2028  Iteration=2 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2028 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.182599 / 0.182599 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.662420 / 0.662420 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.126956 / 0.126956 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005689 / 0.005689 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019394 / 0.019394 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002941 / 0.002941 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80391 / $80391 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67263 / $67263 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $73352 / $73352 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $78276 / $80914 R:0.967399
cross subsidized price / cost ALT sedan_wagon.ICE                     $65385 / $65194 R:1.002939
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79958 / $76153 R:1.049966

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $76641 / $80391 R:0.953353
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67263 / $67263 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $69602 / $73352 R:0.948877
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74526 / $80914 R:0.921054
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65385 / $65194 R:1.002939
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $76208 / $76153 R:1.000723

cross subsidized price / cost ALT BEV                                 $80327 / $80406 R:0.999009
cross subsidized price / cost ALT ICE                                 $67210 / $67205 R:1.000081
cross subsidized price / cost ALT PHEV                                $73502 / $73415 R:1.001174
cross subsidized price / cost ALT cuv_suv_van                         $70525 / $70525 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69532 / $69535 R:0.999948
cross subsidized price / cost ALT TOTAL                               $70497 / $70497 R:0.999999

2028_2_2  SCORE:0.000000, CE:0.000000, CSPE:0.000001

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2029  Iteration=0 JLR

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.147757 / 0.217788 (DELTA:0.070031)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.596574 / 0.595103 (DELTA:0.001472)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.230338 / 0.159375 (DELTA:0.070964)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004533 / 0.007199 (DELTA:0.002665)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.020793 / 0.017986 (DELTA:0.002807)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000003 / 0.002550 (DELTA:0.002547)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $82975 / $79024 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66634 / $67148 R:0.992354
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $69649 / $73132 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $83726 / $79739 R:1.049999
cross subsidized price / cost ALT sedan_wagon.ICE                     $63019 / $65153 R:0.967245
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79779 / $75981 R:1.049978

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $79075 / $79024 R:1.000648
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66634 / $67148 R:0.992354
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $65749 / $73132 R:0.899053
modified cross subsidized price / cost ALT sedan_wagon.BEV            $79826 / $79739 R:1.001090
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63019 / $65153 R:0.967245
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75879 / $75981 R:0.998650

cross subsidized price / cost ALT BEV                                 $82999 / $79047 R:1.050000
cross subsidized price / cost ALT ICE                                 $66528 / $67089 R:0.991639
cross subsidized price / cost ALT PHEV                                $69809 / $73177 R:0.953977
cross subsidized price / cost ALT cuv_suv_van                         $70789 / $70789 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69934 / $69934 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70765 / $70765 R:1.000000

2029_0_0  SCORE:0.047489, CE:0.070964, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2029  Iteration=1 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.205021 / 0.205021 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.617664 / 0.617664 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.149581 / 0.149581 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.004813 / 0.006756 (DELTA:0.001943)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.022107 / 0.018585 (DELTA:0.003522)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000814 / 0.002393 (DELTA:0.001579)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79024 / $79024 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67148 / $67148 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $73132 / $73132 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $79739 / $79739 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $65153 / $65153 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75981 / $75981 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75124 / $79024 R:0.950648
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67148 / $67148 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $69232 / $73132 R:0.946672
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75839 / $79739 R:0.951091
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65153 / $65153 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $72081 / $75981 R:0.948672

cross subsidized price / cost ALT BEV                                 $79047 / $79047 R:1.000000
cross subsidized price / cost ALT ICE                                 $67089 / $67089 R:1.000000
cross subsidized price / cost ALT PHEV                                $73177 / $73177 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $70573 / $70573 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69640 / $69640 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70547 / $70547 R:1.000000

2029_1_1  SCORE:0.000000, CE:0.003522, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2029  Iteration=2 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2029 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.205021 / 0.205021 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.617664 / 0.617664 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.149581 / 0.149581 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006756 / 0.006756 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018585 / 0.018585 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002393 / 0.002393 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $79024 / $79024 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $67148 / $67148 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $73132 / $73132 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $79739 / $79739 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $65153 / $65153 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75981 / $75981 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75124 / $79024 R:0.950648
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $67148 / $67148 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $69232 / $73132 R:0.946672
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75839 / $79739 R:0.951091
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65153 / $65153 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $72081 / $75981 R:0.948672

cross subsidized price / cost ALT BEV                                 $79047 / $79047 R:1.000000
cross subsidized price / cost ALT ICE                                 $67089 / $67089 R:1.000000
cross subsidized price / cost ALT PHEV                                $73177 / $73177 R:1.000000
cross subsidized price / cost ALT cuv_suv_van                         $70573 / $70573 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $69640 / $69640 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70547 / $70547 R:1.000000

2029_2_2  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2030  Iteration=0 JLR

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.162619 / 0.264685 (DELTA:0.102067)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.486562 / 0.486562 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.325638 / 0.221205 (DELTA:0.104433)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001140 / 0.007254 (DELTA:0.006114)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.020479 / 0.017044 (DELTA:0.003434)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003563 / 0.003249 (DELTA:0.000313)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $82679 / $78742 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65247 / $67039 R:0.973278
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $69673 / $73157 R:0.952386
cross subsidized price / cost ALT sedan_wagon.BEV                     $83488 / $79514 R:1.049976
cross subsidized price / cost ALT sedan_wagon.ICE                     $63099 / $65130 R:0.968824
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77813 / $76034 R:1.023401

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $78554 / $78742 R:0.997614
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65247 / $67039 R:0.973278
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $65548 / $73157 R:0.896001
modified cross subsidized price / cost ALT sedan_wagon.BEV            $79363 / $79514 R:0.998099
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63099 / $65130 R:0.968824
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $73688 / $76034 R:0.969149

cross subsidized price / cost ALT BEV                                 $82701 / $78763 R:1.049999
cross subsidized price / cost ALT ICE                                 $65174 / $66974 R:0.973131
cross subsidized price / cost ALT PHEV                                $69791 / $73198 R:0.953454
cross subsidized price / cost ALT cuv_suv_van                         $70999 / $71616 R:0.991384
cross subsidized price / cost ALT sedan_wagon                         $70204 / $70204 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70977 / $71577 R:0.991617

2030_0_0  SCORE:0.077450, CE:0.104433, CSPE:0.008383

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2030  Iteration=1 JLR

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.163153 / 0.265345 (DELTA:0.102192)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.485381 / 0.485381 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.323919 / 0.221727 (DELTA:0.102192)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005102 / 0.007294 (DELTA:0.002192)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.022403 / 0.017516 (DELTA:0.004887)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000042 / 0.002737 (DELTA:0.002695)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $82679 / $78742 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65299 / $67039 R:0.974046
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $69675 / $73157 R:0.952405
cross subsidized price / cost ALT sedan_wagon.BEV                     $83490 / $79514 R:1.049999
cross subsidized price / cost ALT sedan_wagon.ICE                     $62880 / $65130 R:0.965461
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79835 / $76034 R:1.049983

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $78554 / $78742 R:0.997614
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65299 / $67039 R:0.974046
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $65550 / $73157 R:0.896020
modified cross subsidized price / cost ALT sedan_wagon.BEV            $79365 / $79514 R:0.998122
modified cross subsidized price / cost ALT sedan_wagon.ICE            $62880 / $65130 R:0.965461
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75710 / $76034 R:0.995732

cross subsidized price / cost ALT BEV                                 $82701 / $78763 R:1.050000
cross subsidized price / cost ALT ICE                                 $65214 / $66972 R:0.973755
cross subsidized price / cost ALT PHEV                                $69799 / $73192 R:0.953642
cross subsidized price / cost ALT cuv_suv_van                         $71039 / $71627 R:0.991790
cross subsidized price / cost ALT sedan_wagon                         $70022 / $70022 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71011 / $71583 R:0.992011

2030_1_1  SCORE:0.076338, CE:0.102192, CSPE:0.007989

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2030  Iteration=2 JLR
%%% consumer sedan_wagon shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.156224 / 0.263426 (DELTA:0.107202)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.488871 / 0.488871 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.327357 / 0.220156 (DELTA:0.107202)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007294 / 0.007294 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017516 / 0.017516 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002737 / 0.002737 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $82679 / $78742 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65148 / $67039 R:0.971795
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $69673 / $73157 R:0.952385
cross subsidized price / cost ALT sedan_wagon.BEV                     $83490 / $79514 R:1.049999
cross subsidized price / cost ALT sedan_wagon.ICE                     $62880 / $65130 R:0.965461
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79835 / $76034 R:1.049983

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $78554 / $78742 R:0.997614
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65148 / $67039 R:0.971795
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $65548 / $73157 R:0.895999
modified cross subsidized price / cost ALT sedan_wagon.BEV            $79365 / $79514 R:0.998122
modified cross subsidized price / cost ALT sedan_wagon.ICE            $62880 / $65130 R:0.965461
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75710 / $76034 R:0.995732

cross subsidized price / cost ALT BEV                                 $82701 / $78763 R:1.050000
cross subsidized price / cost ALT ICE                                 $65069 / $66973 R:0.971582
cross subsidized price / cost ALT PHEV                                $69798 / $73192 R:0.953630
cross subsidized price / cost ALT cuv_suv_van                         $70921 / $71594 R:0.990605
cross subsidized price / cost ALT sedan_wagon                         $70022 / $70022 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70897 / $71551 R:0.990858

2030_2_2  SCORE:0.080863, CE:0.107202, CSPE:0.009142

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2030  Iteration=3 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.263426 / 0.263426 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.488871 / 0.488871 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.220156 / 0.220156 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007294 / 0.007294 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017516 / 0.017516 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002737 / 0.002737 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $82679 / $78742 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65148 / $67039 R:0.971795
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $69673 / $73157 R:0.952385
cross subsidized price / cost ALT sedan_wagon.BEV                     $83490 / $79514 R:1.049999
cross subsidized price / cost ALT sedan_wagon.ICE                     $62880 / $65130 R:0.965461
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79835 / $76034 R:1.049983

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $78554 / $78742 R:0.997614
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65148 / $67039 R:0.971795
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $65548 / $73157 R:0.895999
modified cross subsidized price / cost ALT sedan_wagon.BEV            $79365 / $79514 R:0.998122
modified cross subsidized price / cost ALT sedan_wagon.ICE            $62880 / $65130 R:0.965461
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75710 / $76034 R:0.995732

cross subsidized price / cost ALT BEV                                 $82701 / $78763 R:1.050000
cross subsidized price / cost ALT ICE                                 $65069 / $66973 R:0.971582
cross subsidized price / cost ALT PHEV                                $69798 / $73192 R:0.953630
cross subsidized price / cost ALT cuv_suv_van                         $70921 / $71594 R:0.990605
cross subsidized price / cost ALT sedan_wagon                         $70022 / $70022 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70897 / $71551 R:0.990858

2030_3_3  SCORE:0.009395, CE:0.000000, CSPE:0.009142

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2030  Iteration=4 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.263426 / 0.263426 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.488871 / 0.488871 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.220156 / 0.220156 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007294 / 0.007294 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017516 / 0.017516 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002737 / 0.002737 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $82679 / $78742 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65148 / $67039 R:0.971795
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $69673 / $73157 R:0.952385
cross subsidized price / cost ALT sedan_wagon.BEV                     $83490 / $79514 R:1.049999
cross subsidized price / cost ALT sedan_wagon.ICE                     $62880 / $65130 R:0.965461
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79835 / $76034 R:1.049983

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $78554 / $78742 R:0.997614
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65148 / $67039 R:0.971795
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $65548 / $73157 R:0.895999
modified cross subsidized price / cost ALT sedan_wagon.BEV            $79365 / $79514 R:0.998122
modified cross subsidized price / cost ALT sedan_wagon.ICE            $62880 / $65130 R:0.965461
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75710 / $76034 R:0.995732

cross subsidized price / cost ALT BEV                                 $82701 / $78763 R:1.050000
cross subsidized price / cost ALT ICE                                 $65069 / $66973 R:0.971582
cross subsidized price / cost ALT PHEV                                $69798 / $73192 R:0.953630
cross subsidized price / cost ALT cuv_suv_van                         $70921 / $71594 R:0.990605
cross subsidized price / cost ALT sedan_wagon                         $70022 / $70022 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70897 / $71551 R:0.990858

2030_4_4  SCORE:0.009395, CE:0.000000, CSPE:0.009142

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2030  Iteration=5 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2030 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.263426 / 0.263426 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.488871 / 0.488871 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.220156 / 0.220156 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007294 / 0.007294 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017516 / 0.017516 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002737 / 0.002737 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $82679 / $78742 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $65148 / $67039 R:0.971795
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $69673 / $73157 R:0.952385
cross subsidized price / cost ALT sedan_wagon.BEV                     $83490 / $79514 R:1.049999
cross subsidized price / cost ALT sedan_wagon.ICE                     $62880 / $65130 R:0.965461
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79835 / $76034 R:1.049983

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $78554 / $78742 R:0.997614
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $65148 / $67039 R:0.971795
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $65548 / $73157 R:0.895999
modified cross subsidized price / cost ALT sedan_wagon.BEV            $79365 / $79514 R:0.998122
modified cross subsidized price / cost ALT sedan_wagon.ICE            $62880 / $65130 R:0.965461
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75710 / $76034 R:0.995732

cross subsidized price / cost ALT BEV                                 $82701 / $78763 R:1.050000
cross subsidized price / cost ALT ICE                                 $65069 / $66973 R:0.971582
cross subsidized price / cost ALT PHEV                                $69798 / $73192 R:0.953630
cross subsidized price / cost ALT cuv_suv_van                         $70921 / $71594 R:0.990605
cross subsidized price / cost ALT sedan_wagon                         $70022 / $70022 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70897 / $71551 R:0.990858

2030_5_5  SCORE:0.009395, CE:0.000000, CSPE:0.009142

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2031  Iteration=0 JLR

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.412710 / 0.412447 (DELTA:0.000263)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.425402 / 0.425202 (DELTA:0.000200)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.136874 / 0.134992 (DELTA:0.001882)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.002196 / 0.007642 (DELTA:0.005446)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019649 / 0.016557 (DELTA:0.003092)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003169 / 0.003160 (DELTA:0.000009)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $78281 / $78388 R:0.998634
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66105 / $66935 R:0.987603
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $76043 / $73102 R:1.040229
cross subsidized price / cost ALT sedan_wagon.BEV                     $83169 / $79210 R:1.049986
cross subsidized price / cost ALT sedan_wagon.ICE                     $62695 / $65088 R:0.963223
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79015 / $76048 R:1.039020

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $73206 / $78388 R:0.933892
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66105 / $66935 R:0.987603
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $70968 / $73102 R:0.970806
modified cross subsidized price / cost ALT sedan_wagon.BEV            $78094 / $79210 R:0.985916
modified cross subsidized price / cost ALT sedan_wagon.ICE            $62695 / $65088 R:0.963223
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $73940 / $76048 R:0.972286

cross subsidized price / cost ALT BEV                                 $78370 / $78403 R:0.999578
cross subsidized price / cost ALT ICE                                 $65978 / $66866 R:0.986714
cross subsidized price / cost ALT PHEV                                $76111 / $73169 R:1.040201
cross subsidized price / cost ALT cuv_suv_van                         $72648 / $72648 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $70299 / $70299 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72583 / $72583 R:1.000000

2031_0_0  SCORE:0.000782, CE:0.005446, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2031  Iteration=1 JLR
%%% consumer cuv_suv_van shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.343678 / 0.351573 (DELTA:0.007895)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.385133 / 0.400870 (DELTA:0.015737)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.243830 / 0.220198 (DELTA:0.023632)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.011339 / 0.010911 (DELTA:0.000428)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.013580 / 0.013590 (DELTA:0.000010)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002439 / 0.002857 (DELTA:0.000418)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80224 / $78388 R:1.023423
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66935 / $66935 R:0.999999
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70170 / $73102 R:0.959899
cross subsidized price / cost ALT sedan_wagon.BEV                     $79007 / $79210 R:0.997436
cross subsidized price / cost ALT sedan_wagon.ICE                     $64433 / $65088 R:0.989927
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79850 / $76048 R:1.050000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75149 / $78388 R:0.958682
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66935 / $66935 R:0.999999
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $65095 / $73102 R:0.890475
modified cross subsidized price / cost ALT sedan_wagon.BEV            $73932 / $79210 R:0.933366
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64433 / $65088 R:0.989927
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $74775 / $76048 R:0.983266

cross subsidized price / cost ALT BEV                                 $80187 / $78413 R:1.022633
cross subsidized price / cost ALT ICE                                 $66853 / $66875 R:0.999678
cross subsidized price / cost ALT PHEV                                $70294 / $73140 R:0.961099
cross subsidized price / cost ALT cuv_suv_van                         $72471 / $72471 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $71855 / $71865 R:0.999866
cross subsidized price / cost ALT TOTAL                               $72454 / $72454 R:0.999996

2031_1_1  SCORE:0.015755, CE:0.023632, CSPE:0.000004

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2031  Iteration=2 JLR
%%% consumer cuv_suv_van shares constrained %%%

2031 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.351573 / 0.351573 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.400870 / 0.400870 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.220198 / 0.220198 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.011339 / 0.011339 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.011924 / 0.011934 (DELTA:0.000010)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.004095 / 0.004085 (DELTA:0.000010)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $80224 / $78388 R:1.023423
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66935 / $66935 R:0.999999
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70170 / $73102 R:0.959899
cross subsidized price / cost ALT sedan_wagon.BEV                     $78412 / $79210 R:0.989927
cross subsidized price / cost ALT sedan_wagon.ICE                     $65899 / $65088 R:1.012454
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75853 / $76048 R:0.997436

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75149 / $78388 R:0.958682
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66935 / $66935 R:0.999999
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $65095 / $73102 R:0.890475
modified cross subsidized price / cost ALT sedan_wagon.BEV            $73337 / $79210 R:0.925857
modified cross subsidized price / cost ALT sedan_wagon.ICE            $65899 / $65088 R:1.012454
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $70778 / $76048 R:0.930702

cross subsidized price / cost ALT BEV                                 $80167 / $78414 R:1.022366
cross subsidized price / cost ALT ICE                                 $66905 / $66882 R:1.000350
cross subsidized price / cost ALT PHEV                                $70274 / $73155 R:0.960609
cross subsidized price / cost ALT cuv_suv_van                         $72471 / $72471 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $72572 / $72578 R:0.999914
cross subsidized price / cost ALT TOTAL                               $72474 / $72474 R:0.999998

2031_2_2  SCORE:0.000000, CE:0.000010, CSPE:0.000002

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2032  Iteration=0 JLR
%%% consumer cuv_suv_van shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.414992 / 0.431280 (DELTA:0.016288)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.283404 / 0.321247 (DELTA:0.037843)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.276674 / 0.220223 (DELTA:0.056451)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006222 / 0.007877 (DELTA:0.001655)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.015224 / 0.015282 (DELTA:0.000058)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003483 / 0.004091 (DELTA:0.000607)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $78327 / $78430 R:0.998684
cross subsidized price / cost ALT cuv_suv_van.ICE                     $68767 / $66836 R:1.028895
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70471 / $73086 R:0.964221
cross subsidized price / cost ALT sedan_wagon.BEV                     $83120 / $79268 R:1.048592
cross subsidized price / cost ALT sedan_wagon.ICE                     $62889 / $65068 R:0.966511
cross subsidized price / cost ALT sedan_wagon.PHEV                    $76867 / $76143 R:1.009502

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72327 / $78430 R:0.922184
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $68767 / $66836 R:1.028895
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $64471 / $73086 R:0.882126
modified cross subsidized price / cost ALT sedan_wagon.BEV            $77120 / $79268 R:0.972900
modified cross subsidized price / cost ALT sedan_wagon.ICE            $62889 / $65068 R:0.966511
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $70867 / $76143 R:0.930703

cross subsidized price / cost ALT BEV                                 $78413 / $78445 R:0.999589
cross subsidized price / cost ALT ICE                                 $68501 / $66756 R:1.026133
cross subsidized price / cost ALT PHEV                                $70588 / $73142 R:0.965080
cross subsidized price / cost ALT cuv_suv_van                         $73392 / $73392 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $70836 / $70836 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73322 / $73322 R:1.000000

2032_0_0  SCORE:0.036861, CE:0.056451, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2032  Iteration=1 JLR
%%% consumer cuv_suv_van shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.414122 / 0.431280 (DELTA:0.017158)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.282821 / 0.321247 (DELTA:0.038426)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.275807 / 0.220223 (DELTA:0.055584)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009386 / 0.009368 (DELTA:0.000018)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016641 / 0.014812 (DELTA:0.001829)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001223 / 0.003069 (DELTA:0.001847)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $78327 / $78430 R:0.998684
cross subsidized price / cost ALT cuv_suv_van.ICE                     $68767 / $66836 R:1.028895
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $70471 / $73086 R:0.964221
cross subsidized price / cost ALT sedan_wagon.BEV                     $81126 / $79268 R:1.023436
cross subsidized price / cost ALT sedan_wagon.ICE                     $63105 / $65068 R:0.969819
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79950 / $76143 R:1.049995

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72327 / $78430 R:0.922184
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $68767 / $66836 R:1.028895
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $64471 / $73086 R:0.882126
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75126 / $79268 R:0.947745
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63105 / $65068 R:0.969819
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $73950 / $76143 R:0.971197

cross subsidized price / cost ALT BEV                                 $78387 / $78448 R:0.999216
cross subsidized price / cost ALT ICE                                 $68518 / $66758 R:1.026357
cross subsidized price / cost ALT PHEV                                $70602 / $73128 R:0.965448
cross subsidized price / cost ALT cuv_suv_van                         $73392 / $73392 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $71198 / $71198 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73332 / $73332 R:1.000000

2032_1_1  SCORE:0.037056, CE:0.055584, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2032  Iteration=2 JLR
%%% consumer sedan_wagon shares constrained %%%

2032 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.464984 / 0.464924 (DELTA:0.000060)
2032 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.324481 / 0.324429 (DELTA:0.000052)
2032 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.183285 / 0.183397 (DELTA:0.000111)
2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.009368 / 0.009368 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014812 / 0.014812 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.003069 / 0.003069 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $77278 / $78430 R:0.985306
cross subsidized price / cost ALT cuv_suv_van.ICE                     $68286 / $66836 R:1.021696
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $73363 / $73086 R:1.003790
cross subsidized price / cost ALT sedan_wagon.BEV                     $81126 / $79268 R:1.023436
cross subsidized price / cost ALT sedan_wagon.ICE                     $63105 / $65068 R:0.969819
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79950 / $76143 R:1.049995

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $71278 / $78430 R:0.908805
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $68286 / $66836 R:1.021696
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $67363 / $73086 R:0.921696
modified cross subsidized price / cost ALT sedan_wagon.BEV            $75126 / $79268 R:0.947745
modified cross subsidized price / cost ALT sedan_wagon.ICE            $63105 / $65068 R:0.969819
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $73950 / $76143 R:0.971197

cross subsidized price / cost ALT BEV                                 $77354 / $78447 R:0.986067
cross subsidized price / cost ALT ICE                                 $68060 / $66759 R:1.019488
cross subsidized price / cost ALT PHEV                                $73472 / $73137 R:1.004582
cross subsidized price / cost ALT cuv_suv_van                         $73541 / $73556 R:0.999796
cross subsidized price / cost ALT sedan_wagon                         $71198 / $71198 R:1.000000
cross subsidized price / cost ALT TOTAL                               $73477 / $73492 R:0.999802

2032_2_2  SCORE:0.000217, CE:0.000111, CSPE:0.000198

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2033  Iteration=0 JLR

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.302492 / 0.360800 (DELTA:0.058308)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.322454 / 0.410812 (DELTA:0.088358)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.350234 / 0.201273 (DELTA:0.148962)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005017 / 0.006341 (DELTA:0.001324)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017371 / 0.017788 (DELTA:0.000417)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002432 / 0.002986 (DELTA:0.000554)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $76066 / $77813 R:0.977551
cross subsidized price / cost ALT cuv_suv_van.ICE                     $68010 / $64771 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $69575 / $73054 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $82304 / $78908 R:1.043045
cross subsidized price / cost ALT sedan_wagon.ICE                     $64466 / $65930 R:0.977791
cross subsidized price / cost ALT sedan_wagon.PHEV                    $77159 / $75649 R:1.019958

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $76066 / $77813 R:0.977551
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $68010 / $64771 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $69575 / $73054 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $82304 / $78908 R:1.043045
modified cross subsidized price / cost ALT sedan_wagon.ICE            $64466 / $65930 R:0.977791
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $77159 / $75649 R:1.019958

cross subsidized price / cost ALT BEV                                 $76174 / $77832 R:0.978698
cross subsidized price / cost ALT ICE                                 $67863 / $64819 R:1.046952
cross subsidized price / cost ALT PHEV                                $69686 / $73092 R:0.953403
cross subsidized price / cost ALT cuv_suv_van                         $71321 / $71321 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $70036 / $70036 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71287 / $71287 R:1.000000

2033_0_0  SCORE:0.098543, CE:0.148962, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2033  Iteration=1 JLR

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.356542 / 0.356542 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.417514 / 0.417514 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.198830 / 0.198830 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006264 / 0.006264 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017901 / 0.017901 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002950 / 0.002950 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $77614 / $77813 R:0.997436
cross subsidized price / cost ALT cuv_suv_van.ICE                     $70646 / $68757 R:1.027473
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $69575 / $73054 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $78908 / $78908 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $70101 / $70101 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75649 / $75649 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $77614 / $77813 R:0.997436
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $70646 / $68757 R:1.027473
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $69575 / $73054 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $78908 / $78908 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $70101 / $70101 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75649 / $75649 R:1.000000

cross subsidized price / cost ALT BEV                                 $77636 / $77832 R:0.997481
cross subsidized price / cost ALT ICE                                 $70624 / $68812 R:1.026322
cross subsidized price / cost ALT PHEV                                $69664 / $73092 R:0.953101
cross subsidized price / cost ALT cuv_suv_van                         $72981 / $72954 R:1.000364
cross subsidized price / cost ALT sedan_wagon                         $72739 / $72739 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72974 / $72948 R:1.000354

2033_1_1  SCORE:0.000364, CE:0.000000, CSPE:0.000354

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2033  Iteration=2 JLR
%%% consumer sedan_wagon shares constrained %%%

2033 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.347664 / 0.347664 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.431486 / 0.431486 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.193736 / 0.193736 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006103 / 0.006103 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018137 / 0.018137 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002874 / 0.002874 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $75861 / $77813 R:0.974908
cross subsidized price / cost ALT cuv_suv_van.ICE                     $71162 / $68757 R:1.034982
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $71221 / $73054 R:0.974908
cross subsidized price / cost ALT sedan_wagon.BEV                     $78908 / $78908 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $70101 / $70101 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75649 / $75649 R:1.000000

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $75861 / $77813 R:0.974908
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $71162 / $68757 R:1.034982
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $71221 / $73054 R:0.974908
modified cross subsidized price / cost ALT sedan_wagon.BEV            $78908 / $78908 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $70101 / $70101 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75649 / $75649 R:1.000000

cross subsidized price / cost ALT BEV                                 $75913 / $77832 R:0.975347
cross subsidized price / cost ALT ICE                                 $71120 / $68811 R:1.033544
cross subsidized price / cost ALT PHEV                                $71285 / $73092 R:0.975288
cross subsidized price / cost ALT cuv_suv_van                         $72853 / $72849 R:1.000055
cross subsidized price / cost ALT sedan_wagon                         $72672 / $72672 R:1.000000
cross subsidized price / cost ALT TOTAL                               $72848 / $72844 R:1.000054

2033_2_2  SCORE:0.000055, CE:0.000000, CSPE:0.000054

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2034  Iteration=0 JLR

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.410314 / 0.410312 (DELTA:0.000002)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.264084 / 0.351264 (DELTA:0.087180)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.300904 / 0.211452 (DELTA:0.089452)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.005516 / 0.007399 (DELTA:0.001884)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.019183 / 0.016683 (DELTA:0.002500)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000000 / 0.002891 (DELTA:0.002891)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74406 / $76969 R:0.966695
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69834 / $66509 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $68903 / $72348 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $82093 / $78185 R:1.049983
cross subsidized price / cost ALT sedan_wagon.ICE                     $67549 / $69936 R:0.965870
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79255 / $75483 R:1.049973

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74406 / $76969 R:0.966695
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $69834 / $66509 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68903 / $72348 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $82093 / $78185 R:1.049983
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67549 / $69936 R:0.965870
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79255 / $75483 R:1.049973

cross subsidized price / cost ALT BEV                                 $74542 / $76991 R:0.968194
cross subsidized price / cost ALT ICE                                 $69731 / $66664 R:1.045998
cross subsidized price / cost ALT PHEV                                $69043 / $72391 R:0.953753
cross subsidized price / cost ALT cuv_suv_van                         $71560 / $72189 R:0.991285
cross subsidized price / cost ALT sedan_wagon                         $72794 / $72794 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71593 / $72205 R:0.991522

2034_0_0  SCORE:0.067593, CE:0.089452, CSPE:0.008478

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2034  Iteration=1 JLR

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.409357 / 0.409357 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.262930 / 0.351860 (DELTA:0.088930)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.300740 / 0.211810 (DELTA:0.088930)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.006394 / 0.007399 (DELTA:0.001005)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.020578 / 0.016683 (DELTA:0.003895)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.002891 (DELTA:0.002889)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74449 / $76969 R:0.967258
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69834 / $66509 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $68903 / $72348 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $82093 / $78185 R:1.049983
cross subsidized price / cost ALT sedan_wagon.ICE                     $67549 / $69936 R:0.965870
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79255 / $75483 R:1.049973

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74449 / $76969 R:0.967258
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $69834 / $66509 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68903 / $72348 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $82093 / $78185 R:1.049983
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67549 / $69936 R:0.965870
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79255 / $75483 R:1.049973

cross subsidized price / cost ALT BEV                                 $74585 / $76991 R:0.968750
cross subsidized price / cost ALT ICE                                 $69731 / $66664 R:1.046005
cross subsidized price / cost ALT PHEV                                $69042 / $72390 R:0.953751
cross subsidized price / cost ALT cuv_suv_van                         $71573 / $72181 R:0.991582
cross subsidized price / cost ALT sedan_wagon                         $72794 / $72794 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71606 / $72197 R:0.991811

2034_1_1  SCORE:0.067705, CE:0.088930, CSPE:0.008189

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2034  Iteration=2 JLR
%%% consumer sedan_wagon shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.413675 / 0.413676 (DELTA:0.000001)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.269722 / 0.349164 (DELTA:0.079442)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.289631 / 0.210187 (DELTA:0.079443)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007399 / 0.007399 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016683 / 0.016683 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002891 / 0.002891 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74253 / $76969 R:0.964718
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69834 / $66509 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $68903 / $72348 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $82093 / $78185 R:1.049983
cross subsidized price / cost ALT sedan_wagon.ICE                     $67549 / $69936 R:0.965870
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79255 / $75483 R:1.049973

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74253 / $76969 R:0.964718
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $69834 / $66509 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68903 / $72348 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $82093 / $78185 R:1.049983
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67549 / $69936 R:0.965870
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79255 / $75483 R:1.049973

cross subsidized price / cost ALT BEV                                 $74391 / $76990 R:0.966239
cross subsidized price / cost ALT ICE                                 $69730 / $66665 R:1.045975
cross subsidized price / cost ALT PHEV                                $69044 / $72391 R:0.953762
cross subsidized price / cost ALT cuv_suv_van                         $71512 / $72217 R:0.990232
cross subsidized price / cost ALT sedan_wagon                         $72794 / $72794 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71546 / $72233 R:0.990497

2034_2_2  SCORE:0.062730, CE:0.079443, CSPE:0.009503

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2034  Iteration=3 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.413676 / 0.413676 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.349164 / 0.349164 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.210187 / 0.210187 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007399 / 0.007399 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016683 / 0.016683 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002891 / 0.002891 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74253 / $76969 R:0.964718
cross subsidized price / cost ALT cuv_suv_van.ICE                     $70931 / $67553 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $68903 / $72348 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $82093 / $78185 R:1.049983
cross subsidized price / cost ALT sedan_wagon.ICE                     $67625 / $70014 R:0.965870
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79255 / $75483 R:1.049973

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74253 / $76969 R:0.964718
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $70931 / $67553 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68903 / $72348 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $82093 / $78185 R:1.049983
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67625 / $70014 R:0.965870
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79255 / $75483 R:1.049973

cross subsidized price / cost ALT BEV                                 $74391 / $76990 R:0.966239
cross subsidized price / cost ALT ICE                                 $70780 / $67666 R:1.046030
cross subsidized price / cost ALT PHEV                                $69044 / $72391 R:0.953762
cross subsidized price / cost ALT cuv_suv_van                         $71905 / $72592 R:0.990541
cross subsidized price / cost ALT sedan_wagon                         $72840 / $72842 R:0.999977
cross subsidized price / cost ALT TOTAL                               $71931 / $72599 R:0.990796

2034_3_3  SCORE:0.009459, CE:0.000000, CSPE:0.009204

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2034  Iteration=4 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.413676 / 0.413676 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.349164 / 0.349164 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.210187 / 0.210187 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007399 / 0.007399 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016683 / 0.016683 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002891 / 0.002891 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74253 / $76969 R:0.964718
cross subsidized price / cost ALT cuv_suv_van.ICE                     $70931 / $67553 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $68903 / $72348 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $82093 / $78185 R:1.049983
cross subsidized price / cost ALT sedan_wagon.ICE                     $67625 / $70014 R:0.965870
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79255 / $75483 R:1.049973

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74253 / $76969 R:0.964718
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $70931 / $67553 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68903 / $72348 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $82093 / $78185 R:1.049983
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67625 / $70014 R:0.965870
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79255 / $75483 R:1.049973

cross subsidized price / cost ALT BEV                                 $74391 / $76990 R:0.966239
cross subsidized price / cost ALT ICE                                 $70780 / $67666 R:1.046030
cross subsidized price / cost ALT PHEV                                $69044 / $72391 R:0.953762
cross subsidized price / cost ALT cuv_suv_van                         $71905 / $72592 R:0.990541
cross subsidized price / cost ALT sedan_wagon                         $72840 / $72842 R:0.999977
cross subsidized price / cost ALT TOTAL                               $71931 / $72599 R:0.990796

2034_4_4  SCORE:0.009459, CE:0.000000, CSPE:0.009204

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2034  Iteration=5 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2034 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.413676 / 0.413676 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.349164 / 0.349164 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.210187 / 0.210187 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007399 / 0.007399 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016683 / 0.016683 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002891 / 0.002891 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $74253 / $76969 R:0.964718
cross subsidized price / cost ALT cuv_suv_van.ICE                     $70931 / $67553 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $68903 / $72348 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $82093 / $78185 R:1.049983
cross subsidized price / cost ALT sedan_wagon.ICE                     $67625 / $70014 R:0.965870
cross subsidized price / cost ALT sedan_wagon.PHEV                    $79255 / $75483 R:1.049973

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $74253 / $76969 R:0.964718
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $70931 / $67553 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68903 / $72348 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $82093 / $78185 R:1.049983
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67625 / $70014 R:0.965870
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $79255 / $75483 R:1.049973

cross subsidized price / cost ALT BEV                                 $74391 / $76990 R:0.966239
cross subsidized price / cost ALT ICE                                 $70780 / $67666 R:1.046030
cross subsidized price / cost ALT PHEV                                $69044 / $72391 R:0.953762
cross subsidized price / cost ALT cuv_suv_van                         $71905 / $72592 R:0.990541
cross subsidized price / cost ALT sedan_wagon                         $72840 / $72842 R:0.999977
cross subsidized price / cost ALT TOTAL                               $71931 / $72599 R:0.990796

2034_5_5  SCORE:0.009459, CE:0.000000, CSPE:0.009204

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2035  Iteration=0 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.414706 / 0.406352 (DELTA:0.008354)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.266137 / 0.349222 (DELTA:0.083085)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.294607 / 0.217615 (DELTA:0.076992)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.010698 / 0.010959 (DELTA:0.000260)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.013851 / 0.014094 (DELTA:0.000243)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.001759 (DELTA:0.001758)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $76170 / $76170 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.ICE                     $66389 / $66389 R:1.000000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $72147 / $72147 R:1.000000
cross subsidized price / cost ALT sedan_wagon.BEV                     $74423 / $77503 R:0.960258
cross subsidized price / cost ALT sedan_wagon.ICE                     $72173 / $69848 R:1.033294
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75831 / $75274 R:1.007390

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $76170 / $76170 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $66389 / $66389 R:1.000000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $72147 / $72147 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74423 / $77503 R:0.960258
modified cross subsidized price / cost ALT sedan_wagon.ICE            $72173 / $69848 R:1.033294
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75831 / $75274 R:1.007390

cross subsidized price / cost ALT BEV                                 $76124 / $76205 R:0.998939
cross subsidized price / cost ALT ICE                                 $66613 / $66523 R:1.001356
cross subsidized price / cost ALT PHEV                                $72176 / $72172 R:1.000062
cross subsidized price / cost ALT cuv_suv_van                         $71760 / $71760 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $73333 / $73333 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71803 / $71803 R:1.000000

2035_0_0  SCORE:0.056144, CE:0.083085, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2035  Iteration=1 JLR
%%% consumer sedan_wagon shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.441779 / 0.441775 (DELTA:0.000004)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.285910 / 0.330875 (DELTA:0.044965)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.245500 / 0.200539 (DELTA:0.044962)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.010690 / 0.010959 (DELTA:0.000269)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.016118 / 0.014094 (DELTA:0.002025)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000003 / 0.001759 (DELTA:0.001756)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72870 / $76170 R:0.956675
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69708 / $66389 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $68711 / $72147 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $74423 / $77503 R:0.960258
cross subsidized price / cost ALT sedan_wagon.ICE                     $72173 / $69848 R:1.033294
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75831 / $75274 R:1.007390

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72870 / $76170 R:0.956675
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $69708 / $66389 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68711 / $72147 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74423 / $77503 R:0.960258
modified cross subsidized price / cost ALT sedan_wagon.ICE            $72173 / $69848 R:1.033294
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75831 / $75274 R:1.007390

cross subsidized price / cost ALT BEV                                 $72907 / $76202 R:0.956764
cross subsidized price / cost ALT ICE                                 $69809 / $66530 R:1.049283
cross subsidized price / cost ALT PHEV                                $68773 / $72174 R:0.952880
cross subsidized price / cost ALT cuv_suv_van                         $70938 / $72015 R:0.985039
cross subsidized price / cost ALT sedan_wagon                         $73333 / $73333 R:1.000000
cross subsidized price / cost ALT TOTAL                               $71002 / $72051 R:0.985448

2035_1_1  SCORE:0.044938, CE:0.044965, CSPE:0.014552

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2035  Iteration=2 JLR
%%% consumer sedan_wagon shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.442821 / 0.442821 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.288346 / 0.330224 (DELTA:0.041878)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.242022 / 0.200144 (DELTA:0.041878)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.010959 / 0.010959 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014094 / 0.014094 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001759 / 0.001759 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72824 / $76170 R:0.956074
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69708 / $66389 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $68711 / $72147 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $74423 / $77503 R:0.960258
cross subsidized price / cost ALT sedan_wagon.ICE                     $72173 / $69848 R:1.033294
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75831 / $75274 R:1.007390

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72824 / $76170 R:0.956074
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $69708 / $66389 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68711 / $72147 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74423 / $77503 R:0.960258
modified cross subsidized price / cost ALT sedan_wagon.ICE            $72173 / $69848 R:1.033294
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75831 / $75274 R:1.007390

cross subsidized price / cost ALT BEV                                 $72863 / $76202 R:0.956177
cross subsidized price / cost ALT ICE                                 $69809 / $66530 R:1.049282
cross subsidized price / cost ALT PHEV                                $68773 / $72174 R:0.952881
cross subsidized price / cost ALT cuv_suv_van                         $70921 / $72024 R:0.984691
cross subsidized price / cost ALT sedan_wagon                         $73333 / $73333 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70986 / $72059 R:0.985109

2035_2_2  SCORE:0.043228, CE:0.041878, CSPE:0.014891

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2035  Iteration=3 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.442821 / 0.442821 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.330224 / 0.330224 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.200144 / 0.200144 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.010959 / 0.010959 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014094 / 0.014094 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001759 / 0.001759 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72824 / $76170 R:0.956074
cross subsidized price / cost ALT cuv_suv_van.ICE                     $70800 / $67429 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $68711 / $72147 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $74423 / $77503 R:0.960258
cross subsidized price / cost ALT sedan_wagon.ICE                     $72258 / $69929 R:1.033294
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75831 / $75274 R:1.007390

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72824 / $76170 R:0.956074
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $70800 / $67429 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68711 / $72147 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74423 / $77503 R:0.960258
modified cross subsidized price / cost ALT sedan_wagon.ICE            $72258 / $69929 R:1.033294
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75831 / $75274 R:1.007390

cross subsidized price / cost ALT BEV                                 $72863 / $76202 R:0.956177
cross subsidized price / cost ALT ICE                                 $70860 / $67531 R:1.049292
cross subsidized price / cost ALT PHEV                                $68773 / $72174 R:0.952881
cross subsidized price / cost ALT cuv_suv_van                         $71291 / $72376 R:0.985009
cross subsidized price / cost ALT sedan_wagon                         $73377 / $73376 R:1.000019
cross subsidized price / cost ALT TOTAL                               $71347 / $72403 R:0.985417

2035_3_3  SCORE:0.014991, CE:0.000000, CSPE:0.014583

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2035  Iteration=4 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.442821 / 0.442821 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.330224 / 0.330224 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.200144 / 0.200144 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.010959 / 0.010959 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014094 / 0.014094 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001759 / 0.001759 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72824 / $76170 R:0.956074
cross subsidized price / cost ALT cuv_suv_van.ICE                     $70800 / $67429 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $68711 / $72147 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $74423 / $77503 R:0.960258
cross subsidized price / cost ALT sedan_wagon.ICE                     $72258 / $69929 R:1.033294
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75831 / $75274 R:1.007390

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72824 / $76170 R:0.956074
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $70800 / $67429 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68711 / $72147 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74423 / $77503 R:0.960258
modified cross subsidized price / cost ALT sedan_wagon.ICE            $72258 / $69929 R:1.033294
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75831 / $75274 R:1.007390

cross subsidized price / cost ALT BEV                                 $72863 / $76202 R:0.956177
cross subsidized price / cost ALT ICE                                 $70860 / $67531 R:1.049292
cross subsidized price / cost ALT PHEV                                $68773 / $72174 R:0.952881
cross subsidized price / cost ALT cuv_suv_van                         $71291 / $72376 R:0.985009
cross subsidized price / cost ALT sedan_wagon                         $73377 / $73376 R:1.000019
cross subsidized price / cost ALT TOTAL                               $71347 / $72403 R:0.985417

2035_4_4  SCORE:0.014991, CE:0.000000, CSPE:0.014583

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2035  Iteration=5 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2035 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.442821 / 0.442821 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.330224 / 0.330224 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.200144 / 0.200144 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.010959 / 0.010959 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.014094 / 0.014094 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.001759 / 0.001759 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72824 / $76170 R:0.956074
cross subsidized price / cost ALT cuv_suv_van.ICE                     $70800 / $67429 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $68711 / $72147 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $74423 / $77503 R:0.960258
cross subsidized price / cost ALT sedan_wagon.ICE                     $72258 / $69929 R:1.033294
cross subsidized price / cost ALT sedan_wagon.PHEV                    $75831 / $75274 R:1.007390

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72824 / $76170 R:0.956074
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $70800 / $67429 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68711 / $72147 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $74423 / $77503 R:0.960258
modified cross subsidized price / cost ALT sedan_wagon.ICE            $72258 / $69929 R:1.033294
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $75831 / $75274 R:1.007390

cross subsidized price / cost ALT BEV                                 $72863 / $76202 R:0.956177
cross subsidized price / cost ALT ICE                                 $70860 / $67531 R:1.049292
cross subsidized price / cost ALT PHEV                                $68773 / $72174 R:0.952881
cross subsidized price / cost ALT cuv_suv_van                         $71291 / $72376 R:0.985009
cross subsidized price / cost ALT sedan_wagon                         $73377 / $73376 R:1.000019
cross subsidized price / cost ALT TOTAL                               $71347 / $72403 R:0.985417

2035_5_5  SCORE:0.014991, CE:0.000000, CSPE:0.014583

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2036  Iteration=0 JLR

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.441826 / 0.441825 (DELTA:0.000001)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.272397 / 0.331308 (DELTA:0.058911)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.261323 / 0.200167 (DELTA:0.061156)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.007186 / 0.007700 (DELTA:0.000514)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.017266 / 0.016157 (DELTA:0.001109)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000001 / 0.002843 (DELTA:0.002842)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72842 / $75810 R:0.960845
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69604 / $66289 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $68662 / $71979 R:0.953921
cross subsidized price / cost ALT sedan_wagon.BEV                     $81076 / $77222 R:1.049902
cross subsidized price / cost ALT sedan_wagon.ICE                     $67314 / $69797 R:0.964427
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78823 / $75150 R:1.048872

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72842 / $75810 R:0.960845
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $69604 / $66289 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68662 / $71979 R:0.953921
modified cross subsidized price / cost ALT sedan_wagon.BEV            $81076 / $77222 R:1.049902
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67314 / $69797 R:0.964427
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78823 / $75150 R:1.048872

cross subsidized price / cost ALT BEV                                 $72983 / $75834 R:0.962398
cross subsidized price / cost ALT ICE                                 $69498 / $66453 R:1.045821
cross subsidized price / cost ALT PHEV                                $68804 / $72023 R:0.955308
cross subsidized price / cost ALT cuv_suv_van                         $70880 / $71781 R:0.987443
cross subsidized price / cost ALT sedan_wagon                         $72508 / $72508 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70924 / $71801 R:0.987782

2036_0_0  SCORE:0.052580, CE:0.061156, CSPE:0.012218

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2036  Iteration=1 JLR

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.440809 / 0.440807 (DELTA:0.000002)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.271770 / 0.332326 (DELTA:0.060557)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.260721 / 0.200167 (DELTA:0.060555)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008489 / 0.008442 (DELTA:0.000046)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.018208 / 0.015465 (DELTA:0.002743)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.000003 / 0.002793 (DELTA:0.002790)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72899 / $75810 R:0.961595
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69604 / $66289 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $68695 / $71979 R:0.954376
cross subsidized price / cost ALT sedan_wagon.BEV                     $79898 / $77222 R:1.034650
cross subsidized price / cost ALT sedan_wagon.ICE                     $67659 / $69797 R:0.969358
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78904 / $75150 R:1.049958

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72899 / $75810 R:0.961595
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $69604 / $66289 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68695 / $71979 R:0.954376
modified cross subsidized price / cost ALT sedan_wagon.BEV            $79898 / $77222 R:1.034650
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67659 / $69797 R:0.969358
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78904 / $75150 R:1.049958

cross subsidized price / cost ALT BEV                                 $73030 / $75837 R:0.962993
cross subsidized price / cost ALT ICE                                 $69517 / $66445 R:1.046233
cross subsidized price / cost ALT PHEV                                $68835 / $72022 R:0.955749
cross subsidized price / cost ALT cuv_suv_van                         $70909 / $71771 R:0.987986
cross subsidized price / cost ALT sedan_wagon                         $72705 / $72705 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70957 / $71796 R:0.988311

2036_1_1  SCORE:0.052385, CE:0.060557, CSPE:0.011689

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2036  Iteration=2 JLR
%%% consumer sedan_wagon shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.453403 / 0.453401 (DELTA:0.000001)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.283632 / 0.322825 (DELTA:0.039193)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.236265 / 0.197074 (DELTA:0.039192)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008442 / 0.008442 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.015465 / 0.015465 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002793 / 0.002793 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72296 / $75810 R:0.953648
cross subsidized price / cost ALT cuv_suv_van.ICE                     $69604 / $66289 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $68551 / $71979 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $79898 / $77222 R:1.034650
cross subsidized price / cost ALT sedan_wagon.ICE                     $67659 / $69797 R:0.969358
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78904 / $75150 R:1.049958

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72296 / $75810 R:0.953648
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $69604 / $66289 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68551 / $71979 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $79898 / $77222 R:1.034650
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67659 / $69797 R:0.969358
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78904 / $75150 R:1.049958

cross subsidized price / cost ALT BEV                                 $72435 / $75836 R:0.955156
cross subsidized price / cost ALT ICE                                 $69515 / $66450 R:1.046128
cross subsidized price / cost ALT PHEV                                $68696 / $72023 R:0.953804
cross subsidized price / cost ALT cuv_suv_van                         $70645 / $71877 R:0.982865
cross subsidized price / cost ALT sedan_wagon                         $72705 / $72705 R:1.000000
cross subsidized price / cost ALT TOTAL                               $70700 / $71899 R:0.983328

2036_2_2  SCORE:0.043264, CE:0.039193, CSPE:0.016672

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2036  Iteration=3 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.453401 / 0.453401 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.322825 / 0.322825 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.197074 / 0.197074 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008442 / 0.008442 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.015465 / 0.015465 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002793 / 0.002793 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72296 / $75810 R:0.953648
cross subsidized price / cost ALT cuv_suv_van.ICE                     $70691 / $67325 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $68551 / $71979 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $79898 / $77222 R:1.034650
cross subsidized price / cost ALT sedan_wagon.ICE                     $67739 / $69880 R:0.969358
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78904 / $75150 R:1.049958

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72296 / $75810 R:0.953648
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $70691 / $67325 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68551 / $71979 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $79898 / $77222 R:1.034650
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67739 / $69880 R:0.969358
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78904 / $75150 R:1.049958

cross subsidized price / cost ALT BEV                                 $72435 / $75836 R:0.955156
cross subsidized price / cost ALT ICE                                 $70556 / $67442 R:1.046180
cross subsidized price / cost ALT PHEV                                $68696 / $72023 R:0.953804
cross subsidized price / cost ALT cuv_suv_van                         $71006 / $72220 R:0.983184
cross subsidized price / cost ALT sedan_wagon                         $72751 / $72753 R:0.999980
cross subsidized price / cost ALT TOTAL                               $71052 / $72234 R:0.983636

2036_3_3  SCORE:0.016816, CE:0.000000, CSPE:0.016364

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2036  Iteration=4 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.453401 / 0.453401 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.322825 / 0.322825 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.197074 / 0.197074 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008442 / 0.008442 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.015465 / 0.015465 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002793 / 0.002793 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72296 / $75810 R:0.953648
cross subsidized price / cost ALT cuv_suv_van.ICE                     $70691 / $67325 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $68551 / $71979 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $79898 / $77222 R:1.034650
cross subsidized price / cost ALT sedan_wagon.ICE                     $67739 / $69880 R:0.969358
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78904 / $75150 R:1.049958

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72296 / $75810 R:0.953648
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $70691 / $67325 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68551 / $71979 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $79898 / $77222 R:1.034650
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67739 / $69880 R:0.969358
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78904 / $75150 R:1.049958

cross subsidized price / cost ALT BEV                                 $72435 / $75836 R:0.955156
cross subsidized price / cost ALT ICE                                 $70556 / $67442 R:1.046180
cross subsidized price / cost ALT PHEV                                $68696 / $72023 R:0.953804
cross subsidized price / cost ALT cuv_suv_van                         $71006 / $72220 R:0.983184
cross subsidized price / cost ALT sedan_wagon                         $72751 / $72753 R:0.999980
cross subsidized price / cost ALT TOTAL                               $71052 / $72234 R:0.983636

2036_4_4  SCORE:0.016816, CE:0.000000, CSPE:0.016364

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_Final:  Year=2036  Iteration=5 JLR
%%% consumer sedan_wagon shares constrained %%%
%%% consumer cuv_suv_van shares constrained %%%

2036 producer / consumer_abs_share_frac_cuv_suv_van.BEV               = 0.453401 / 0.453401 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.ICE               = 0.322825 / 0.322825 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_cuv_suv_van.PHEV              = 0.197074 / 0.197074 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.008442 / 0.008442 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.015465 / 0.015465 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.002793 / 0.002793 (DELTA:0.000000)

cross subsidized price / cost ALT cuv_suv_van.BEV                     $72296 / $75810 R:0.953648
cross subsidized price / cost ALT cuv_suv_van.ICE                     $70691 / $67325 R:1.050000
cross subsidized price / cost ALT cuv_suv_van.PHEV                    $68551 / $71979 R:0.952381
cross subsidized price / cost ALT sedan_wagon.BEV                     $79898 / $77222 R:1.034650
cross subsidized price / cost ALT sedan_wagon.ICE                     $67739 / $69880 R:0.969358
cross subsidized price / cost ALT sedan_wagon.PHEV                    $78904 / $75150 R:1.049958

modified cross subsidized price / cost ALT cuv_suv_van.BEV            $72296 / $75810 R:0.953648
modified cross subsidized price / cost ALT cuv_suv_van.ICE            $70691 / $67325 R:1.050000
modified cross subsidized price / cost ALT cuv_suv_van.PHEV           $68551 / $71979 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.BEV            $79898 / $77222 R:1.034650
modified cross subsidized price / cost ALT sedan_wagon.ICE            $67739 / $69880 R:0.969358
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $78904 / $75150 R:1.049958

cross subsidized price / cost ALT BEV                                 $72435 / $75836 R:0.955156
cross subsidized price / cost ALT ICE                                 $70556 / $67442 R:1.046180
cross subsidized price / cost ALT PHEV                                $68696 / $72023 R:0.953804
cross subsidized price / cost ALT cuv_suv_van                         $71006 / $72220 R:0.983184
cross subsidized price / cost ALT sedan_wagon                         $72751 / $72753 R:0.999980
cross subsidized price / cost ALT TOTAL                               $71052 / $72234 R:0.983636

2036_5_5  SCORE:0.016816, CE:0.000000, CSPE:0.016364

